[TRC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.27%
YoY- -18.89%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 495,502 395,478 386,761 614,842 747,048 400,748 228,365 13.76%
PBT 21,609 20,048 24,630 52,766 65,056 40,309 14,986 6.28%
Tax -13,644 -5,409 -7,572 -13,118 -16,174 -10,869 -4,740 19.24%
NP 7,965 14,638 17,058 39,648 48,881 29,440 10,246 -4.10%
-
NP to SH 7,965 14,638 17,058 39,648 48,881 29,440 10,246 -4.10%
-
Tax Rate 63.14% 26.98% 30.74% 24.86% 24.86% 26.96% 31.63% -
Total Cost 487,537 380,840 369,702 575,194 698,166 371,308 218,118 14.33%
-
Net Worth 308,182 307,039 293,788 288,073 250,799 200,845 129,314 15.55%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 16,780 36,716 - - - -
Div Payout % - - 98.37% 92.61% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 308,182 307,039 293,788 288,073 250,799 200,845 129,314 15.55%
NOSH 474,126 465,211 189,540 189,521 184,411 130,419 92,367 31.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.61% 3.70% 4.41% 6.45% 6.54% 7.35% 4.49% -
ROE 2.58% 4.77% 5.81% 13.76% 19.49% 14.66% 7.92% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 104.51 85.01 204.05 324.42 405.10 307.28 247.23 -13.35%
EPS 1.68 3.15 9.00 20.92 26.51 22.57 11.09 -26.96%
DPS 0.00 0.00 8.85 19.37 0.00 0.00 0.00 -
NAPS 0.65 0.66 1.55 1.52 1.36 1.54 1.40 -11.99%
Adjusted Per Share Value based on latest NOSH - 189,393
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 105.70 84.37 82.51 131.16 159.36 85.49 48.72 13.76%
EPS 1.70 3.12 3.64 8.46 10.43 6.28 2.19 -4.12%
DPS 0.00 0.00 3.58 7.83 0.00 0.00 0.00 -
NAPS 0.6574 0.655 0.6267 0.6145 0.535 0.4285 0.2759 15.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.58 0.59 0.44 0.62 0.50 0.82 0.47 -
P/RPS 0.55 0.69 0.22 0.19 0.12 0.27 0.19 19.36%
P/EPS 34.52 18.75 4.89 2.96 1.89 3.63 4.24 41.79%
EY 2.90 5.33 20.45 33.74 53.01 27.53 23.60 -29.46%
DY 0.00 0.00 20.12 31.25 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.28 0.41 0.37 0.53 0.34 17.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 26/11/10 25/11/09 13/11/08 22/11/07 27/11/06 -
Price 0.58 0.60 0.59 0.61 0.45 0.89 0.50 -
P/RPS 0.55 0.71 0.29 0.19 0.11 0.29 0.20 18.34%
P/EPS 34.52 19.07 6.56 2.92 1.70 3.94 4.51 40.33%
EY 2.90 5.24 15.25 34.30 58.90 25.36 22.19 -28.74%
DY 0.00 0.00 15.01 31.76 0.00 0.00 0.00 -
P/NAPS 0.89 0.91 0.38 0.40 0.33 0.58 0.36 16.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment